[MAGNUM] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 96.14%

YoY- 174.6%

Quarter Report

Magnum Berhad - 2017 Q2 Results.pdf

Latest QR

Upcoming QR

MAGNUM's Result

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	50,554	666,403	600,388	620,583	625,777	647,129	696,596	-35.38%
YoY %	-92.41%	11.00%	-3.25%	-0.83%	-3.30%	-7.10%	-	-
Horiz. %	7.26%	95.67%	86.19%	89.09%	89.83%	92.90%	100.00%	-
PBT	-24,732	104,640	70,378	87,407	34,020	86,549	94,576	-
YoY %	-123.64%	48.68%	-19.48%	156.93%	-60.69%	-8.49%	-	-
Horiz. %	-26.15%	110.64%	74.41%	92.42%	35.97%	91.51%	100.00%	-
Tax	636	-29,360	-21,753	-26,636	-11,306	-25,808	-25,470	-
YoY %	102.17%	-34.97%	18.33%	-135.59%	56.19%	-1.33%	-	-
Horiz. %	-2.50%	115.27%	85.41%	104.58%	44.39%	101.33%	100.00%	-
NP	-24,096	75,280	48,625	60,771	22,714	60,741	69,106	-
YoY %	-132.01%	54.82%	-19.99%	167.55%	-62.61%	-12.10%	-	-
Horiz. %	-34.87%	108.93%	70.36%	87.94%	32.87%	87.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-23,665	74,422	48,054	59,959	21,835	59,825	67,999	-
YoY %	-131.80%	54.87%	-19.86%	174.60%	-63.50%	-12.02%	-	-
Horiz. %	-34.80%	109.45%	70.67%	88.18%	32.11%	87.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	28.06%	30.91%	30.47%	33.23%	29.82%	26.93%	-
YoY %	-	-9.22%	1.44%	-8.31%	11.44%	10.73%	-	-
Horiz. %	-	104.20%	114.78%	113.15%	123.39%	110.73%	100.00%	-
Total Cost	74,650	591,123	551,763	559,812	603,063	586,388	627,490	-29.84%
YoY %	-87.37%	7.13%	-1.44%	-7.17%	2.84%	-6.55%	-	-
Horiz. %	11.90%	94.20%	87.93%	89.21%	96.11%	93.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,253	2,475,941	2,475,941	2,461,720	2,411,839	2,449,976	2,464,963	-0.21%
YoY %	-1.72%	0.00%	0.58%	2.07%	-1.56%	-0.61%	-	-
Horiz. %	98.71%	100.45%	100.45%	99.87%	97.84%	99.39%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	29,028	71,147	42,688	42,688	42,813	71,220	70,832	-13.80%
YoY %	-59.20%	66.67%	0.00%	-0.29%	-39.89%	0.55%	-	-
Horiz. %	40.98%	100.44%	60.27%	60.27%	60.44%	100.55%	100.00%	-
Div Payout %	0.00%	95.60%	88.83%	71.20%	196.08%	119.05%	104.17%	-
YoY %	0.00%	7.62%	24.76%	-63.69%	64.70%	14.28%	-	-
Horiz. %	0.00%	91.77%	85.27%	68.35%	188.23%	114.28%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,433,253	2,475,941	2,475,941	2,461,720	2,411,839	2,449,976	2,464,963	-0.21%
YoY %	-1.72%	0.00%	0.58%	2.07%	-1.56%	-0.61%	-	-
Horiz. %	98.71%	100.45%	100.45%	99.87%	97.84%	99.39%	100.00%	-
NOSH	1,437,749	1,437,749	1,437,749	1,437,749	1,427,124	1,424,404	1,416,645	0.24%
YoY %	0.00%	0.00%	0.00%	0.74%	0.19%	0.55%	-	-
Horiz. %	101.49%	101.49%	101.49%	101.49%	100.74%	100.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-47.66%	11.30%	8.10%	9.79%	3.63%	9.39%	9.92%	-
YoY %	-521.77%	39.51%	-17.26%	169.70%	-61.34%	-5.34%	-	-
Horiz. %	-480.44%	113.91%	81.65%	98.69%	36.59%	94.66%	100.00%	-
ROE	-0.97%	3.01%	1.94%	2.44%	0.91%	2.44%	2.76%	-
YoY %	-132.23%	55.15%	-20.49%	168.13%	-62.70%	-11.59%	-	-
Horiz. %	-35.14%	109.06%	70.29%	88.41%	32.97%	88.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	3.55	46.83	42.19	43.61	43.85	45.43	49.17	-35.44%
YoY %	-92.42%	11.00%	-3.26%	-0.55%	-3.48%	-7.61%	-	-
Horiz. %	7.22%	95.24%	85.80%	88.69%	89.18%	92.39%	100.00%	-
EPS	-1.67	5.23	3.38	4.21	1.53	4.20	4.80	-
YoY %	-131.93%	54.73%	-19.71%	175.16%	-63.57%	-12.50%	-	-
Horiz. %	-34.79%	108.96%	70.42%	87.71%	31.88%	87.50%	100.00%	-
DPS	2.04	5.00	3.00	3.00	3.00	5.00	5.00	-13.86%
YoY %	-59.20%	66.67%	0.00%	0.00%	-40.00%	0.00%	-	-
Horiz. %	40.80%	100.00%	60.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	1.71	1.74	1.74	1.73	1.69	1.72	1.74	-0.28%
YoY %	-1.72%	0.00%	0.58%	2.37%	-1.74%	-1.15%	-	-
Horiz. %	98.28%	100.00%	100.00%	99.43%	97.13%	98.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,437,749
RPS	3.52	46.37	41.78	43.18	43.54	45.03	48.47	-35.38%
YoY %	-92.41%	10.99%	-3.24%	-0.83%	-3.31%	-7.10%	-	-
Horiz. %	7.26%	95.67%	86.20%	89.09%	89.83%	92.90%	100.00%	-
EPS	-1.65	5.18	3.34	4.17	1.52	4.16	4.73	-
YoY %	-131.85%	55.09%	-19.90%	174.34%	-63.46%	-12.05%	-	-
Horiz. %	-34.88%	109.51%	70.61%	88.16%	32.14%	87.95%	100.00%	-
DPS	2.02	4.95	2.97	2.97	2.98	4.96	4.93	-13.80%
YoY %	-59.19%	66.67%	0.00%	-0.34%	-39.92%	0.61%	-	-
Horiz. %	40.97%	100.41%	60.24%	60.24%	60.45%	100.61%	100.00%	-
NAPS	1.6931	1.7228	1.7228	1.7129	1.6782	1.7047	1.7151	-0.21%
YoY %	-1.72%	0.00%	0.58%	2.07%	-1.55%	-0.61%	-	-
Horiz. %	98.72%	100.45%	100.45%	99.87%	97.85%	99.39%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.20	2.66	2.09	1.73	2.30	2.65	3.05	-
P/RPS	61.92	5.68	4.95	3.97	5.25	5.83	6.20	46.69%
YoY %	990.14%	14.75%	24.69%	-24.38%	-9.95%	-5.97%	-	-
Horiz. %	998.71%	91.61%	79.84%	64.03%	84.68%	94.03%	100.00%	-
P/EPS	-132.28	50.86	61.89	41.06	150.33	63.10	63.54	-
YoY %	-360.09%	-17.82%	50.73%	-72.69%	138.24%	-0.69%	-	-
Horiz. %	-208.18%	80.04%	97.40%	64.62%	236.59%	99.31%	100.00%	-
EY	-0.76	1.97	1.62	2.44	0.67	1.58	1.57	-
YoY %	-138.58%	21.60%	-33.61%	264.18%	-57.59%	0.64%	-	-
Horiz. %	-48.41%	125.48%	103.18%	155.41%	42.68%	100.64%	100.00%	-
DY	0.93	1.88	1.44	1.73	1.30	1.89	1.64	-9.01%
YoY %	-50.53%	30.56%	-16.76%	33.08%	-31.22%	15.24%	-	-
Horiz. %	56.71%	114.63%	87.80%	105.49%	79.27%	115.24%	100.00%	-
P/NAPS	1.29	1.53	1.20	1.00	1.36	1.54	1.75	-4.95%
YoY %	-15.69%	27.50%	20.00%	-26.47%	-11.69%	-12.00%	-	-
Horiz. %	73.71%	87.43%	68.57%	57.14%	77.71%	88.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	22/08/19	24/08/18	23/08/17	18/08/16	19/08/15	21/08/14	-
Price	2.18	2.78	2.00	1.71	2.47	2.59	3.05	-
P/RPS	61.36	5.94	4.74	3.92	5.63	5.70	6.20	46.47%
YoY %	933.00%	25.32%	20.92%	-30.37%	-1.23%	-8.06%	-	-
Horiz. %	989.68%	95.81%	76.45%	63.23%	90.81%	91.94%	100.00%	-
P/EPS	-131.08	53.15	59.22	40.58	161.44	61.67	63.54	-
YoY %	-346.62%	-10.25%	45.93%	-74.86%	161.78%	-2.94%	-	-
Horiz. %	-206.30%	83.65%	93.20%	63.87%	254.08%	97.06%	100.00%	-
EY	-0.76	1.88	1.69	2.46	0.62	1.62	1.57	-
YoY %	-140.43%	11.24%	-31.30%	296.77%	-61.73%	3.18%	-	-
Horiz. %	-48.41%	119.75%	107.64%	156.69%	39.49%	103.18%	100.00%	-
DY	0.94	1.80	1.50	1.75	1.21	1.93	1.64	-8.85%
YoY %	-47.78%	20.00%	-14.29%	44.63%	-37.31%	17.68%	-	-
Horiz. %	57.32%	109.76%	91.46%	106.71%	73.78%	117.68%	100.00%	-
P/NAPS	1.27	1.60	1.15	0.99	1.46	1.51	1.75	-5.19%
YoY %	-20.63%	39.13%	16.16%	-32.19%	-3.31%	-13.71%	-	-
Horiz. %	72.57%	91.43%	65.71%	56.57%	83.43%	86.29%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos